Highlights

[CMSB] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 18-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     3.78%    YoY -     47.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,419,948 1,230,716 1,387,624 1,963,956 1,492,956 1,241,436 921,368 7.47%
  YoY % 15.38% -11.31% -29.35% 31.55% 20.26% 34.74% -
  Horiz. % 154.11% 133.57% 150.60% 213.16% 162.04% 134.74% 100.00%
PBT 227,832 179,408 91,624 380,040 264,764 219,252 199,588 2.23%
  YoY % 26.99% 95.81% -75.89% 43.54% 20.76% 9.85% -
  Horiz. % 114.15% 89.89% 45.91% 190.41% 132.66% 109.85% 100.00%
Tax -53,616 -50,948 -51,868 -95,984 -73,956 -67,224 -53,984 -0.11%
  YoY % -5.24% 1.77% 45.96% -29.79% -10.01% -24.53% -
  Horiz. % 99.32% 94.38% 96.08% 177.80% 137.00% 124.53% 100.00%
NP 174,216 128,460 39,756 284,056 190,808 152,028 145,604 3.03%
  YoY % 35.62% 223.12% -86.00% 48.87% 25.51% 4.41% -
  Horiz. % 119.65% 88.23% 27.30% 195.09% 131.05% 104.41% 100.00%
NP to SH 155,908 103,456 4,196 229,692 155,584 114,908 125,380 3.70%
  YoY % 50.70% 2,365.59% -98.17% 47.63% 35.40% -8.35% -
  Horiz. % 124.35% 82.51% 3.35% 183.20% 124.09% 91.65% 100.00%
Tax Rate 23.53 % 28.40 % 56.61 % 25.26 % 27.93 % 30.66 % 27.05 % -2.30%
  YoY % -17.15% -49.83% 124.11% -9.56% -8.90% 13.35% -
  Horiz. % 86.99% 104.99% 209.28% 93.38% 103.25% 113.35% 100.00%
Total Cost 1,245,732 1,102,256 1,347,868 1,679,900 1,302,148 1,089,408 775,764 8.21%
  YoY % 13.02% -18.22% -19.76% 29.01% 19.53% 40.43% -
  Horiz. % 160.58% 142.09% 173.75% 216.55% 167.85% 140.43% 100.00%
Net Worth 2,385,114 2,148,751 2,030,570 1,862,086 1,697,033 1,502,444 1,348,065 9.97%
  YoY % 11.00% 5.82% 9.05% 9.73% 12.95% 11.45% -
  Horiz. % 176.93% 159.40% 150.63% 138.13% 125.89% 111.45% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,385,114 2,148,751 2,030,570 1,862,086 1,697,033 1,502,444 1,348,065 9.97%
  YoY % 11.00% 5.82% 9.05% 9.73% 12.95% 11.45% -
  Horiz. % 176.93% 159.40% 150.63% 138.13% 125.89% 111.45% 100.00%
NOSH 1,074,375 1,074,375 1,074,375 1,040,271 339,406 322,413 329,600 21.76%
  YoY % 0.00% 0.00% 3.28% 206.50% 5.27% -2.18% -
  Horiz. % 325.96% 325.96% 325.96% 315.62% 102.98% 97.82% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.27 % 10.44 % 2.87 % 14.46 % 12.78 % 12.25 % 15.80 % -4.12%
  YoY % 17.53% 263.76% -80.15% 13.15% 4.33% -22.47% -
  Horiz. % 77.66% 66.08% 18.16% 91.52% 80.89% 77.53% 100.00%
ROE 6.54 % 4.81 % 0.21 % 12.34 % 9.17 % 7.65 % 9.30 % -5.70%
  YoY % 35.97% 2,190.48% -98.30% 34.57% 19.87% -17.74% -
  Horiz. % 70.32% 51.72% 2.26% 132.69% 98.60% 82.26% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 132.16 114.55 129.16 188.79 439.87 385.05 279.54 -11.73%
  YoY % 15.37% -11.31% -31.59% -57.08% 14.24% 37.74% -
  Horiz. % 47.28% 40.98% 46.20% 67.54% 157.35% 137.74% 100.00%
EPS 14.52 9.64 0.40 22.08 45.84 35.64 38.04 -14.82%
  YoY % 50.62% 2,310.00% -98.19% -51.83% 28.62% -6.31% -
  Horiz. % 38.17% 25.34% 1.05% 58.04% 120.50% 93.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2200 2.0000 1.8900 1.7900 5.0000 4.6600 4.0900 -9.68%
  YoY % 11.00% 5.82% 5.59% -64.20% 7.30% 13.94% -
  Horiz. % 54.28% 48.90% 46.21% 43.77% 122.25% 113.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 132.16 114.55 129.16 182.80 138.96 115.55 85.76 7.47%
  YoY % 15.37% -11.31% -29.34% 31.55% 20.26% 34.74% -
  Horiz. % 154.10% 133.57% 150.61% 213.15% 162.03% 134.74% 100.00%
EPS 14.52 9.64 0.40 21.38 14.48 10.70 11.67 3.71%
  YoY % 50.62% 2,310.00% -98.13% 47.65% 35.33% -8.31% -
  Horiz. % 124.42% 82.60% 3.43% 183.20% 124.08% 91.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2200 2.0000 1.8900 1.7332 1.5796 1.3984 1.2547 9.97%
  YoY % 11.00% 5.82% 9.05% 9.72% 12.96% 11.45% -
  Horiz. % 176.93% 159.40% 150.63% 138.14% 125.89% 111.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.9500 4.2100 4.7500 4.5000 9.8000 3.0200 2.3800 -
P/RPS 2.99 3.68 3.68 2.38 2.23 0.78 0.85 23.31%
  YoY % -18.75% 0.00% 54.62% 6.73% 185.90% -8.24% -
  Horiz. % 351.76% 432.94% 432.94% 280.00% 262.35% 91.76% 100.00%
P/EPS 27.22 43.72 1,216.23 20.38 21.38 8.47 6.26 27.74%
  YoY % -37.74% -96.41% 5,867.76% -4.68% 152.42% 35.30% -
  Horiz. % 434.82% 698.40% 19,428.59% 325.56% 341.53% 135.30% 100.00%
EY 3.67 2.29 0.08 4.91 4.68 11.80 15.98 -21.74%
  YoY % 60.26% 2,762.50% -98.37% 4.91% -60.34% -26.16% -
  Horiz. % 22.97% 14.33% 0.50% 30.73% 29.29% 73.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.78 2.11 2.51 2.51 1.96 0.65 0.58 20.54%
  YoY % -15.64% -15.94% 0.00% 28.06% 201.54% 12.07% -
  Horiz. % 306.90% 363.79% 432.76% 432.76% 337.93% 112.07% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 15/05/17 16/05/16 18/05/15 14/05/14 22/05/13 30/05/12 -
Price 3.4200 4.5000 3.3000 5.3700 9.8600 5.3000 2.4900 -
P/RPS 2.59 3.93 2.56 2.84 2.24 1.38 0.89 19.48%
  YoY % -34.10% 53.52% -9.86% 26.79% 62.32% 55.06% -
  Horiz. % 291.01% 441.57% 287.64% 319.10% 251.69% 155.06% 100.00%
P/EPS 23.57 46.73 844.96 24.32 21.51 14.87 6.55 23.78%
  YoY % -49.56% -94.47% 3,374.34% 13.06% 44.65% 127.02% -
  Horiz. % 359.85% 713.44% 12,900.15% 371.30% 328.40% 227.02% 100.00%
EY 4.24 2.14 0.12 4.11 4.65 6.72 15.28 -19.23%
  YoY % 98.13% 1,683.33% -97.08% -11.61% -30.80% -56.02% -
  Horiz. % 27.75% 14.01% 0.79% 26.90% 30.43% 43.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.54 2.25 1.75 3.00 1.97 1.14 0.61 16.68%
  YoY % -31.56% 28.57% -41.67% 52.28% 72.81% 86.89% -
  Horiz. % 252.46% 368.85% 286.89% 491.80% 322.95% 186.89% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

159  134  475  1480 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.0250.00 
 HSI-H6P 0.175+0.01 
 HSI-H8E 0.44+0.005 
 MNC 0.075-0.005 
 EFORCE 0.695+0.03 
 MERIDIAN 0.095-0.02 
 SEALINK 0.295+0.025 
 KSTAR-WA 0.025+0.01 
 HSI-H6Q 0.385+0.02 
 HSI-C7F 0.41-0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers